Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.18% first-year return on $90,471 initial cash invested.
3.18%
Cash On Cash
7.47%
Cap Rate
1.25
DSCR
$4,713
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$4,473
Mortgage P&I
36%
$1,720
Property Taxes
8%
$366
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,178